Frame & Field Studios Business Plan — Implementation Roadmap
The phases from studio fit-out and first hires to full capacity, dependencies, and the gate at each stage.
Implementation Roadmap
Jump to section
- Overview & contents
- i. Important Notice and Basis of Preparation
- 1. What Artificial Intelligence Has Taken, and What It Has Not
- 2. Executive Summary
- 3. Service Lines, Clients and Pricing
- 4. Capacity: The Shooting Day and the Editing Day
- 5. SWOT and Competitive Position
- 6. Organisation, Rights and Compliance
- 7. Financial Plan
- 8. Break-Even and Debt Service
- 9. Investment Analysis
- 10. Sensitivity and Scenario Analysis
- 11. Risk Analysis
- 12. Implementation Roadmap
- 13. Key Performance Indicators
- 14. Key Assumptions
- 15. Conclusion and Recommendation
- A. Appendix A: Consolidated Financial Summary
- B. Appendix B: Capacity, Mix and Cost Schedules
- C. Appendix C: Funding, Debt and Working Capital Schedules
- D. Appendix D: Risk Register
- E. Appendix E: Glossary
- 12.1 Development programme
- 12.2 Critical dependencies
- 12.3 Conditions precedent to drawdown
- 12.4 What each phase costs and what is recoverable
12.1 Development programme
|
Phase |
Months |
Activities |
Gate — do not proceed without |
|---|---|---|---|
|
1. Secure clients |
1 to 6 |
Register the company; secure the studio lease and fit-out contractor; appoint the producer and the business development lead; contract three corporate or property clients on retainer or framework terms |
Three retainer clients signed; producer in post |
|
2. Build and equip |
3 to 9 |
Fit out the studio — cyclorama, sets, acoustics and colour-managed suites; acquire capture, lighting, motion and post-production equipment; portfolio development and speculative shoots across all five service lines |
Studio operational; portfolio complete in every service line |
|
3. Open and fill the diary |
9 to 21 |
Open with 3.0 photographers and 1.5 editors and build the forward diary; establish licensing terms, releases and the POPIA archive policy; deploy AI retouching tooling and begin measuring the editing ratio |
Utilisation above 45% by month 6 of trading, above break-even by month 12 |
|
4. Scale to cover |
Years 2 to 3 |
Scale to 4.5 photographers and 2.5 editors and clear the covenant; build the agency channel and the motion capability |
Cover above 1.30x; editing backlog under three weeks |
|
5. Reach maturity |
Years 3 to 5 |
Scale to 6.0 then 7.0 photographers, matching editing capacity at every step; drive the editing ratio down; hold catalogue below 5% of days |
1 195 billable days; utilisation at 71% |
12.2 Critical dependencies
|
Dependency |
What it gates |
Why it cannot be accelerated |
|---|---|---|
|
Three retainer or framework clients |
The whole Year 1 utilisation assumption |
Corporate procurement cycles run months; they cannot be compressed once the studio is open and burning overhead |
|
The producer appointment |
Utilisation in every year |
Utilisation is a scheduling achievement. Eight points below plan costs R1 530 984 against a producer costing R408 000 |
|
Editing capacity matched to shooting capacity |
Billable output in every year |
Editing binds in every year of the plan; unmatched shooting capacity produces a backlog, not revenue |
|
Portfolio in every service line |
The ability to quote across the book |
A studio cannot win brand or motion work without showing brand or motion work. Speculative shoots precede the first brief |
|
Licensing terms and release discipline |
Lawful delivery and POPIA compliance |
Images of identifiable people are personal information from the first shoot, not from the first audit |
|
The R3 600 000 facility committed at drawdown |
Trading through Year 2 |
The facility peaks at R2 954 905 drawn in Year 2, the studio’s weakest point |
|
Covenants tested from Year 3 |
Surviving the ramp |
Cover is negative in Year 1 and 0.95 times in Year 2 by construction |
|
AI tooling deployed and the ratio measured |
The editing constraint |
The ratio cannot be improved before it is measured, and it is the second-largest controllable lever |
12.3 Conditions precedent to drawdown
12.4 What each phase costs and what is recoverable
|
Phase |
Cash committed |
Cumulative |
What is recoverable if the venture stops here |
|---|---|---|---|
|
1. Secure clients |
R1 340 000 |
R1 340 000 |
Almost nothing beyond the lease deposit. This phase buys signed clients and two salaries, and both walk if the studio never opens |
|
2. Build and equip |
R7 460 000 |
R8 800 000 |
Cameras, lighting and vehicles have an active second-hand market at a discount; the fit-out in a leased building does not |
|
3. Open and fill the diary |
R2 060 000 |
R10 860 000 |
A year of trading losses and a portfolio. The portfolio has value only to the people who made it |
|
4. Scale to cover |
R1 000 000 |
R11 860 000 |
Additional equipment against a diary that is now booked; this is the point at which the business becomes saleable |
|
5. Reach maturity |
Funded from cash flow |
R11 860 000 |
A trading studio with sixteen staff, a client list and 1 195 billable days |